| Pages | ||
|---|---|---|
| Trustees' | annual report |
1 to 2 |
| Independent examiner's report to the trustees |
||
| Statement | offinancial activities |
|
| Statement | offinancial position |
|
| Statement | ofcash flows | |
| Notes to the financial statements | 7to 13 |
| Year ended | 31 December | 2022 | |||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Total | Total | ||||
| Unrestricted | unrestricted | ||||
| funds | funds | ||||
| Note | K | E | |||
| Income | |||||
| Voluntary income |
7,122 | 4,166 | |||
| Investment income |
18,788 | 18,595 | |||
| Other income | —Bank incentives | 1 | 1,600 | ||
| Total income | 25,911 | 24,361 | |||
| Expenditure | |||||
| Expenses | |||||
| Church expenses | 12,265 | 5,126 | |||
| Reading | Room expenses | 1,544 | 3,311 | ||
| Donations | 362 | ||||
| Total expenditure | 14,171 | 8,437 | |||
| Net income | 11,740 | 15,924 | |||
| Other recognised gains and losses |
|||||
| (Losses)/Gains | on investments | and depreciation | (28,896) | 18,659 | |
| Net movement | in funds | (17,156) | 34,583 | ||
| Reconciliation | offunds | ||||
| Total funds brought forward |
556,614 | 522,031 | |||
| Total funds carried forward | 539,458 | 556,614 |
| 2021 | 2021 | |||||
|---|---|---|---|---|---|---|
| Note | 6 | |||||
| Fixed assets | ||||||
| Tangible fixed assets | 14 | 279,298 | 272,211 | |||
| Current assets | ||||||
| Stocks | 15 | 2,950 | 3,109 | |||
| Investments | 16 | 218,093 | 244,186 | |||
| Cash at bank | and | in hand | 17 | 39,117 | 37,108 | |
| 260,160 | 284,403 | |||||
| Net current | assets | 260,160 | 284,403 | |||
| Total assets | less | current | liabilities | 539,458 | 556,614 | |
| Funds ofthe charity | ||||||
| Unrestricted | funds | 539,458 | 556,614 | |||
| Total charity | funds | 18 | 539,458 | 556,614 |
| Year ended 31 Decem | ber | 2022 | |||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| 6 | E | ||||
| Cash flows from operating | activities | ||||
| Net income | 11,740 | 15,924 | |||
| Changesin: | |||||
| Stocks | 159 | 381 | |||
| Cash generated from operations |
11,899 | 16,305 | |||
| Net cash from/(used in) operating |
activities | 11,899 | 16,305 | ||
| Cash flows from investing | activities | ||||
| Purchase oftangible assets | (9,890) | (189) | |||
| Purchase of investments | (297,739) | (242,968) | |||
| Proceeds from sale of investments | 297,739 | 242,968 | |||
| Net cash used in investing activities |
(9,890) | (189) | |||
| Net increase/(decrease) in |
cash | and cash | equivalents | 2,009 | 16,116 |
| Cash and cash equivalents | at beginning | ofyear | 37,108 | 20,992 | |
| Cash and cash equivalents | at end ofyear | 39,117 | 37,108 |
| over the useful economic life oft |
hat asset as follows | : |
|---|---|---|
| Society Property | Not depreciated | |
| Equipment | 33%reducing | balance |
| Society Fixtures and fittings | 25% reducing | balance |
| Reading Room Fixtures and |
25% reducing | balance |
| fittings |
| Ye | ar ended | 31 December 2022 | 31 December 2022 | 31 December 2022 | ||
|---|---|---|---|---|---|---|
| 4. | Voluntary | income | ||||
| Total Funds | Total Funds | |||||
| 2022 | 2021 | |||||
| Donations | ||||||
| Collections | 6,399 | 3,776 | ||||
| Donations | 723 | 390 | ||||
| 7,122 | 4,166 | |||||
| 5. | Investment | income | ||||
| Total Funds | Total Funds | |||||
| 2022 | 2021 | |||||
| 5 | F | |||||
| Bank interest | 68 | 80 | ||||
| Car park | income | 18,720 | 18,515 | |||
| 18,788 | 18,595 | |||||
| 6. | Other income —bank incentive | |||||
| Total Funds | Total Funds | |||||
| 2022 6 |
2021 f |
|||||
| Other income | —bank incentive | 1 | 1,600 | |||
| 7. | Church expenses | |||||
| Total Funds | Total Funds | |||||
| 2022 | 2021 | |||||
| 6 | 6 | |||||
| Water | 289 | 344 | ||||
| Light and | heat | 592 | 582 | |||
| Repairs and | maintenance | 2,242 | 1,552 | |||
| Insurance | 3,712 | 35 | ||||
| Independent | examination | 750 | 720 | |||
| Telephone | 156 | 185 | ||||
| Cleaning | and | windows | 2,505 | 1,010 | ||
| Lectures and | events | 1,000 | ||||
| Promotion | and advertising | 453 | 418 | |||
| Postage, | printing | and sundries | 146 | |||
| Computer | consumables | 566 | 108 | |||
| Transport | costs | 26 | ||||
| 12,265 | 5,126 |
| Ye | ar ended | 31 D | 31 D | 31 D | 31 D | ecembe | r 202 | 2 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8. | Reading | room | expenses | ||||||||
| Total Funds | Total Funds | ||||||||||
| 2022 | 2021 | ||||||||||
| 6 | r | ||||||||||
| Water | 116 | 67 | |||||||||
| Light and | heat | 273 | 625 | ||||||||
| Repairs and | maintenance | 670 | |||||||||
| Insurance | 357 | 875 | |||||||||
| Telephone | 155 | ||||||||||
| Cleaning | and | windows | 40 | ||||||||
| Loss on Reading | room sales | 798 | 879 | ||||||||
| 1,544 | 3,311 | ||||||||||
| 9. | Donations | ||||||||||
| Total Funds | Total Funds | ||||||||||
| 2022 | 2021 | ||||||||||
| 6 | r | ||||||||||
| Donations | 362 | ||||||||||
| Donations | comprise: | ||||||||||
| 2022 | 2021 | ||||||||||
| 6 | 6 | ||||||||||
| COP Great | Britain &Yorkshire | 362 | |||||||||
| 362 | |||||||||||
| 10. | Net expenditure | ||||||||||
| Net expenditure | is stated | after charging: | |||||||||
| 2022 | 2021 | ||||||||||
| 6 | 5 | ||||||||||
| Depreciation | oftangible fixed assets | 2,803 | 453 | ||||||||
| 11. | Independent | examination | fees | ||||||||
| 2022 | 2021 | ||||||||||
| Fees payable | to | the independent | examiner for: | ||||||||
| Independent | examination | ofthe | financial statements | 750 | 720 |
| Tangible | fixed a | ssets | ||||||
|---|---|---|---|---|---|---|---|---|
| At | At | |||||||
| 1Jan 2022 | Additions | 31 Dec 2022 | ||||||
| 8 | 5 | |||||||
| Cost | ||||||||
| Society | Freehold | Property | 221,965 | 221,965 | ||||
| Reading | Room Refurbishment | Leasehold | Property | 57,282 | 57,282 | |||
| Society | Fixtures | & Fittings | 29,973 | 9,890 | 39,863 | |||
| Equipment | 14,753 | 14,753 | ||||||
| Reading | Room Fixtures | & Fittings | 28,382 | 28,382 | ||||
| 352,355 | 9,890 | 362,245 | ||||||
| At | Charge for | At | ||||||
| 1Jan 2022 | the year | 31Dec 2022 | ||||||
| 8 | 5 | a | ||||||
| Depreciation | ||||||||
| Society | Freehold | Property | ||||||
| Reading | Room Refurbishment | Leasehold | Property | 8,282 | 8,282 | |||
| Society | Fixtures | &Fittings | 29,262 | 2,650 | 31,912 | |||
| Equipment | 14,532 | 74 | 14,606 | |||||
| Reading | Room Fixtures | & Fittings | 28,068 | 79 | 28,147 | |||
| 80,144 | 2,803 | 82,947 | ||||||
| At | At | |||||||
| 31 Dec2022 | 31Dec2021 | |||||||
| 8 | ||||||||
| Carrying | amount | |||||||
| Society | Freehold | Property | 221,965 | 221,965 | ||||
| Reading | Room Refurbishment | Leasehold | Property | 49,000 | 49,000 | |||
| Society | Fixtures & Fittings | 7,951 | 711 | |||||
| Equipment | 147 | 221 | ||||||
| Reading | Room Fixtures | & Fittings | 235 | 314 | ||||
| 279,298 | 272,211 |
| 15. | Stocks | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||
| E | ||||||||||
| Reading | Room Stock | 2,950 | 3,109 | |||||||
| 16. | Investments | |||||||||
| 2022 f |
2021 6 |
|||||||||
| Investments | 218,093 | 244,186 | ||||||||
| Investments | comprise: | |||||||||
| 2022 | 2021 | |||||||||
| E | ||||||||||
| iShares | Investments | 5,905 | 15,630 | |||||||
| Legal & | General | Investments | 123,690 | |||||||
| Vanguard | Funds | Investments | 86,820 | 226,294 | ||||||
| Investment | Porffolio Cash Account | 1,678 | 2,262 | |||||||
| 218,093 | 244,186 | |||||||||
| Movements | during the year comprise: | |||||||||
| 2022 | ||||||||||
| Investments | brought forward | 244,186 | ||||||||
| Additions | during | the year | 297,739 | |||||||
| Disposals during |
the year | (297,739) | ||||||||
| Loses during | the year | (26,093) | ||||||||
| 218,093 | ||||||||||
| 17. | Cash and cash | equivalents | ||||||||
| 2022 | 2021 | |||||||||
| 6 | E | |||||||||
| Monmouthshire | Building | Society | 15,208 | 15,140 | ||||||
| Virgin Bank | Current Account | 23,909 | 21,968 | |||||||
| Petty Cash Floats and Cash in Hand |
||||||||||
| 39,117 | 37,106 | |||||||||
| 18. | Analysis | ofcharitable funds | ||||||||
| Unrestricted | funds | |||||||||
| Gains and | At | |||||||||
| At 1 | Jan 2022 | Income | Expenditure | losses | 31Dec 2022 | |||||
| E | E | E | 6 | |||||||
| General | Fund | 556,614 | 25,911 | (14,171) | (28,896) | 539,458 | ||||
| Gains and | At | |||||||||
| At 1 | Jan 2021 6 |
Income | Expenditure | losses f |
31 Dec 2021 | |||||
| General | Fund | 522,031 | 24,361 | (8,437) | 18,659 | 556,614 |
| Other gains an | d l | osses comprise: | ||
|---|---|---|---|---|
| 2022 f |
2021 E |
|||
| (Losses)/gains | on | investments | (26,093) | 19,112 |
| Depreciation | (2,803) | (453) | ||
| (28,896) | 18,659 |
| Analysis of net assets between funds | ||
|---|---|---|
| Total Funds | Total Funds | |
| unrestricted | unrestricted | |
| 2022 | 2021 | |
| F | 6 | |
| Tangible fixed assets | 279,298 | 272,211 |
| Current assets | 260,160 | 284,403 |
| Net assets | 539,458 | 556,614 |
| Analysis ofchan | ges in net cash and |
investments | |||
|---|---|---|---|---|---|
| At | |||||
| At | 1 Jan 2022 | Cash flows | 31 Dec 2022 | ||
| r. | |||||
| Cash at bank and | in hand | 37,108 | 2,009 | 39,117 | |
| Current asset investments | 244,186 | (26,093) | 218,093 | ||
| 281,294 | (24,084) | 257,210 |